[UTDPLT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[UTDPLT] UNITED PLANTATIONS BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 5.42%

YoY- -6.1%

Quarter Report

UP-4QTR 2010 (AMENDED 2).pdf

Latest QR

Upcoming QR

UTDPLT's Result

UTDPLT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,410,846	1,247,387	1,090,288	995,107	890,153	838,317	792,543	46.83%
YoY %	13.10%	14.41%	9.56%	11.79%	6.18%	5.78%	-	-
Horiz. %	178.02%	157.39%	137.57%	125.56%	112.32%	105.78%	100.00%	-
PBT	495,517	466,003	397,333	349,460	334,500	348,896	363,582	22.90%
YoY %	6.33%	17.28%	13.70%	4.47%	-4.13%	-4.04%	-	-
Horiz. %	136.29%	128.17%	109.28%	96.12%	92.00%	95.96%	100.00%	-
Tax	-112,496	-108,776	-95,403	-84,753	-83,582	-85,019	-89,625	16.34%
YoY %	-3.42%	-14.02%	-12.57%	-1.40%	1.69%	5.14%	-	-
Horiz. %	125.52%	121.37%	106.45%	94.56%	93.26%	94.86%	100.00%	-
NP	383,021	357,227	301,930	264,707	250,918	263,877	273,957	25.00%
YoY %	7.22%	18.31%	14.06%	5.50%	-4.91%	-3.68%	-	-
Horiz. %	139.81%	130.40%	110.21%	96.62%	91.59%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,712	356,829	301,500	264,307	250,721	263,825	274,582	24.75%
YoY %	7.25%	18.35%	14.07%	5.42%	-4.97%	-3.92%	-	-
Horiz. %	139.38%	129.95%	109.80%	96.26%	91.31%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.70%	23.34%	24.01%	24.25%	24.99%	24.37%	24.65%	-
YoY %	-2.74%	-2.79%	-0.99%	-2.96%	2.54%	-1.14%	-	-
Horiz. %	92.09%	94.69%	97.40%	98.38%	101.38%	98.86%	100.00%	-
Total Cost	1,027,825	890,160	788,358	730,400	639,235	574,440	518,586	57.71%
YoY %	15.47%	12.91%	7.94%	14.26%	11.28%	10.77%	-	-
Horiz. %	198.20%	171.65%	152.02%	140.84%	123.26%	110.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	1,664,963	1,689,789	11.42%
YoY %	5.64%	1.24%	4.93%	1.42%	4.89%	-1.47%	-	-
Horiz. %	117.63%	111.35%	109.98%	104.82%	103.35%	98.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	187,318	187,318	187,318	187,318	145,702	145,702	145,702	18.21%
YoY %	0.00%	0.00%	0.00%	28.56%	0.00%	0.00%	-	-
Horiz. %	128.56%	128.56%	128.56%	128.56%	100.00%	100.00%	100.00%	-
Div Payout %	48.95%	52.50%	62.13%	70.87%	58.11%	55.23%	53.06%	-
YoY %	-6.76%	-15.50%	-12.33%	21.96%	5.21%	4.09%	-	-
Horiz. %	92.25%	98.94%	117.09%	133.57%	109.52%	104.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	1,664,963	1,689,789	11.42%
YoY %	5.64%	1.24%	4.93%	1.42%	4.89%	-1.47%	-	-
Horiz. %	117.63%	111.35%	109.98%	104.82%	103.35%	98.53%	100.00%	-
NOSH	208,134	208,134	208,114	208,131	208,159	208,120	208,102	0.01%
YoY %	0.00%	0.01%	-0.01%	-0.01%	0.02%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.01%	100.01%	100.03%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	27.15%	28.64%	27.69%	26.60%	28.19%	31.48%	34.57%	-
YoY %	-5.20%	3.43%	4.10%	-5.64%	-10.45%	-8.94%	-	-
Horiz. %	78.54%	82.85%	80.10%	76.95%	81.54%	91.06%	100.00%	-
ROE	19.25%	18.96%	16.22%	14.92%	14.36%	15.85%	16.25%	-
YoY %	1.53%	16.89%	8.71%	3.90%	-9.40%	-2.46%	-	-
Horiz. %	118.46%	116.68%	99.82%	91.82%	88.37%	97.54%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	677.85	599.32	523.89	478.11	427.63	402.80	380.84	46.81%
YoY %	13.10%	14.40%	9.58%	11.80%	6.16%	5.77%	-	-
Horiz. %	177.99%	157.37%	137.56%	125.54%	112.29%	105.77%	100.00%	-
EPS	183.88	171.44	144.87	126.99	120.45	126.77	131.95	24.73%
YoY %	7.26%	18.34%	14.08%	5.43%	-4.99%	-3.93%	-	-
Horiz. %	139.36%	129.93%	109.79%	96.24%	91.28%	96.07%	100.00%	-
DPS	90.00	90.00	90.00	90.00	70.00	70.00	70.00	18.22%
YoY %	0.00%	0.00%	0.00%	28.57%	0.00%	0.00%	-	-
Horiz. %	128.57%	128.57%	128.57%	128.57%	100.00%	100.00%	100.00%	-
NAPS	9.55	9.04	8.93	8.51	8.39	8.00	8.12	11.40%
YoY %	5.64%	1.23%	4.94%	1.43%	4.88%	-1.48%	-	-
Horiz. %	117.61%	111.33%	109.98%	104.80%	103.33%	98.52%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 208,131
RPS	338.93	299.66	261.92	239.05	213.84	201.39	190.39	46.83%
YoY %	13.10%	14.41%	9.57%	11.79%	6.18%	5.78%	-	-
Horiz. %	178.02%	157.39%	137.57%	125.56%	112.32%	105.78%	100.00%	-
EPS	91.94	85.72	72.43	63.49	60.23	63.38	65.96	24.75%
YoY %	7.26%	18.35%	14.08%	5.41%	-4.97%	-3.91%	-	-
Horiz. %	139.39%	129.96%	109.81%	96.26%	91.31%	96.09%	100.00%	-
DPS	45.00	45.00	45.00	45.00	35.00	35.00	35.00	18.22%
YoY %	0.00%	0.00%	0.00%	28.57%	0.00%	0.00%	-	-
Horiz. %	128.57%	128.57%	128.57%	128.57%	100.00%	100.00%	100.00%	-
NAPS	4.775	4.52	4.4646	4.255	4.1955	3.9997	4.0594	11.42%
YoY %	5.64%	1.24%	4.93%	1.42%	4.90%	-1.47%	-	-
Horiz. %	117.63%	111.35%	109.98%	104.82%	103.35%	98.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	17.50	19.80	17.10	17.10	15.58	14.18	13.80	-
P/RPS	2.58	3.30	3.26	3.58	3.64	3.52	3.62	-20.19%
YoY %	-21.82%	1.23%	-8.94%	-1.65%	3.41%	-2.76%	-	-
Horiz. %	71.27%	91.16%	90.06%	98.90%	100.55%	97.24%	100.00%	-
P/EPS	9.52	11.55	11.80	13.47	12.94	11.19	10.46	-6.07%
YoY %	-17.58%	-2.12%	-12.40%	4.10%	15.64%	6.98%	-	-
Horiz. %	91.01%	110.42%	112.81%	128.78%	123.71%	106.98%	100.00%	-
EY	10.51	8.66	8.47	7.43	7.73	8.94	9.56	6.51%
YoY %	21.36%	2.24%	14.00%	-3.88%	-13.53%	-6.49%	-	-
Horiz. %	109.94%	90.59%	88.60%	77.72%	80.86%	93.51%	100.00%	-
DY	5.14	4.55	5.26	5.26	4.49	4.94	5.07	0.91%
YoY %	12.97%	-13.50%	0.00%	17.15%	-9.11%	-2.56%	-	-
Horiz. %	101.38%	89.74%	103.75%	103.75%	88.56%	97.44%	100.00%	-
P/NAPS	1.83	2.19	1.91	2.01	1.86	1.77	1.70	5.03%
YoY %	-16.44%	14.66%	-4.98%	8.06%	5.08%	4.12%	-	-
Horiz. %	107.65%	128.82%	112.35%	118.24%	109.41%	104.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	22/08/11	16/05/11	24/02/11	22/11/10	24/08/10	17/05/10	-
Price	18.30	18.38	17.60	16.80	17.70	14.84	14.10	-
P/RPS	2.70	3.07	3.36	3.51	4.14	3.68	3.70	-18.93%
YoY %	-12.05%	-8.63%	-4.27%	-15.22%	12.50%	-0.54%	-	-
Horiz. %	72.97%	82.97%	90.81%	94.86%	111.89%	99.46%	100.00%	-
P/EPS	9.95	10.72	12.15	13.23	14.70	11.71	10.69	-4.66%
YoY %	-7.18%	-11.77%	-8.16%	-10.00%	25.53%	9.54%	-	-
Horiz. %	93.08%	100.28%	113.66%	123.76%	137.51%	109.54%	100.00%	-
EY	10.05	9.33	8.23	7.56	6.80	8.54	9.36	4.85%
YoY %	7.72%	13.37%	8.86%	11.18%	-20.37%	-8.76%	-	-
Horiz. %	107.37%	99.68%	87.93%	80.77%	72.65%	91.24%	100.00%	-
DY	4.92	4.90	5.11	5.36	3.95	4.72	4.96	-0.53%
YoY %	0.41%	-4.11%	-4.66%	35.70%	-16.31%	-4.84%	-	-
Horiz. %	99.19%	98.79%	103.02%	108.06%	79.64%	95.16%	100.00%	-
P/NAPS	1.92	2.03	1.97	1.97	2.11	1.86	1.74	6.77%
YoY %	-5.42%	3.05%	0.00%	-6.64%	13.44%	6.90%	-	-
Horiz. %	110.34%	116.67%	113.22%	113.22%	121.26%	106.90%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos